[DRBHCOM] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 149.67%
YoY- 186.16%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
Revenue 4,724,051 4,627,762 2,646,314 2,223,829 2,814,492 1,214,459 3,453,898 6.45%
PBT 339,107 834,240 316,879 126,044 -35,423 103,926 282,522 3.71%
Tax -93,178 -64,876 -24,000 -18,709 -10,361 -52,718 -135,023 -7.14%
NP 245,929 769,364 292,879 107,335 -45,784 51,208 147,499 10.75%
-
NP to SH 212,938 721,243 253,501 78,001 -90,526 51,208 147,499 7.61%
-
Tax Rate 27.48% 7.78% 7.57% 14.84% - 50.73% 47.79% -
Total Cost 4,478,122 3,858,398 2,353,435 2,116,494 2,860,276 1,163,251 3,306,399 6.25%
-
Net Worth 4,328,322 2,645,204 2,841,306 2,546,562 3,184,370 2,560,399 2,641,626 10.37%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
Div 28,984 161,745 15,113 10,025 - - - -
Div Payout % 13.61% 22.43% 5.96% 12.85% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
Net Worth 4,328,322 2,645,204 2,841,306 2,546,562 3,184,370 2,560,399 2,641,626 10.37%
NOSH 1,932,286 1,213,396 1,007,555 1,002,583 985,873 980,996 982,017 14.48%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
NP Margin 5.21% 16.62% 11.07% 4.83% -1.63% 4.22% 4.27% -
ROE 4.92% 27.27% 8.92% 3.06% -2.84% 2.00% 5.58% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
RPS 244.48 381.39 262.65 221.81 285.48 123.80 351.71 -7.01%
EPS 11.02 59.44 25.16 7.78 -9.18 5.22 15.02 -6.00%
DPS 1.50 13.33 1.50 1.00 0.00 0.00 0.00 -
NAPS 2.24 2.18 2.82 2.54 3.23 2.61 2.69 -3.59%
Adjusted Per Share Value based on latest NOSH - 1,003,412
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
RPS 244.36 239.38 136.89 115.03 145.58 62.82 178.66 6.45%
EPS 11.01 37.31 13.11 4.03 -4.68 2.65 7.63 7.60%
DPS 1.50 8.37 0.78 0.52 0.00 0.00 0.00 -
NAPS 2.2389 1.3683 1.4697 1.3173 1.6472 1.3244 1.3664 10.37%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 30/06/04 31/12/04 -
Price 1.01 0.73 1.59 1.68 1.19 1.57 2.19 -
P/RPS 0.41 0.19 0.61 0.76 0.42 1.27 0.62 -7.93%
P/EPS 9.17 1.23 6.32 21.59 -12.96 30.08 14.58 -8.85%
EY 10.91 81.42 15.82 4.63 -7.72 3.32 6.86 9.71%
DY 1.49 18.26 0.94 0.60 0.00 0.00 0.00 -
P/NAPS 0.45 0.33 0.56 0.66 0.37 0.60 0.81 -11.08%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
Date 25/02/10 26/02/09 28/02/08 23/02/07 27/02/06 26/08/04 24/02/05 -
Price 1.00 0.74 1.39 2.24 1.45 1.93 2.11 -
P/RPS 0.41 0.19 0.53 1.01 0.51 1.56 0.60 -7.32%
P/EPS 9.07 1.24 5.52 28.79 -15.79 36.97 14.05 -8.37%
EY 11.02 80.32 18.10 3.47 -6.33 2.70 7.12 9.12%
DY 1.50 18.01 1.08 0.45 0.00 0.00 0.00 -
P/NAPS 0.45 0.34 0.49 0.88 0.45 0.74 0.78 -10.41%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment